Flat
B3
2 beds
2 baths
Great Charles Street Queensway, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£34,836
↗ 30%After 5 Years
Change In Property Value
£84,280
↗ 23%After 5 Years
Return On Investment
101%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,000 | £27,405 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £19,380 | £19,466 | £19,578 | £19,692 | £19,821 | £97,936 |
| Profit Before Tax | £7,620 | £7,939 | £8,512 | £9,101 | £9,835 | £43,007 |
| Profit After Tax | £6,172 | £6,430 | £6,895 | £7,371 | £7,967 | £34,836 |
| Change In Property Value | £9,250 | £9,481 | £17,493 | £22,342 | £25,714 | £84,280 |
| Net Return | £15,422 | £15,912 | £24,388 | £29,714 | £33,681 | £119,116 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 29% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change